[KHIND] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -32.14%
YoY- -0.94%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 579,248 478,999 363,202 348,698 331,080 356,292 337,768 9.39%
PBT 32,419 37,165 2,867 4,155 2,916 12,088 9,162 23.41%
Tax -7,443 -8,713 -1,061 -2,544 -1,541 -2,302 -2,982 16.45%
NP 24,976 28,452 1,806 1,611 1,375 9,786 6,180 26.18%
-
NP to SH 25,276 28,509 1,861 1,578 1,593 9,786 6,180 26.43%
-
Tax Rate 22.96% 23.44% 37.01% 61.23% 52.85% 19.04% 32.55% -
Total Cost 554,272 450,547 361,396 347,087 329,705 346,506 331,588 8.93%
-
Net Worth 181,066 156,230 132,194 130,191 128,589 128,989 122,179 6.76%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 2,002 4,005 - - 400 4,005 2,804 -5.45%
Div Payout % 7.92% 14.05% - - 25.15% 40.94% 45.37% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 181,066 156,230 132,194 130,191 128,589 128,989 122,179 6.76%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 4.31% 5.94% 0.50% 0.46% 0.42% 2.75% 1.83% -
ROE 13.96% 18.25% 1.41% 1.21% 1.24% 7.59% 5.06% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1,445.99 1,195.73 906.67 870.46 826.48 889.42 843.18 9.39%
EPS 63.10 71.17 4.65 3.94 3.98 24.43 15.43 26.43%
DPS 5.00 10.00 0.00 0.00 1.00 10.00 7.00 -5.44%
NAPS 4.52 3.90 3.30 3.25 3.21 3.22 3.05 6.76%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1,377.88 1,139.42 863.96 829.46 787.55 847.53 803.46 9.39%
EPS 60.13 67.82 4.43 3.75 3.79 23.28 14.70 26.43%
DPS 4.76 9.53 0.00 0.00 0.95 9.53 6.67 -5.46%
NAPS 4.3071 3.7163 3.1446 3.0969 3.0588 3.0683 2.9063 6.76%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.81 2.93 1.53 1.69 2.02 2.20 2.21 -
P/RPS 0.26 0.25 0.17 0.19 0.24 0.25 0.26 0.00%
P/EPS 6.04 4.12 32.93 42.90 50.80 9.01 14.33 -13.39%
EY 16.56 24.29 3.04 2.33 1.97 11.10 6.98 15.47%
DY 1.31 3.41 0.00 0.00 0.50 4.55 3.17 -13.68%
P/NAPS 0.84 0.75 0.46 0.52 0.63 0.68 0.72 2.60%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 22/02/21 28/02/20 26/02/19 27/02/18 22/02/17 25/02/16 -
Price 3.50 3.81 1.55 1.70 1.93 2.29 2.26 -
P/RPS 0.24 0.32 0.17 0.20 0.23 0.26 0.27 -1.94%
P/EPS 5.55 5.35 33.36 43.16 48.53 9.37 14.65 -14.92%
EY 18.03 18.68 3.00 2.32 2.06 10.67 6.83 17.54%
DY 1.43 2.62 0.00 0.00 0.52 4.37 3.10 -12.08%
P/NAPS 0.77 0.98 0.47 0.52 0.60 0.71 0.74 0.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment